Windsor Place Apartments

More documents

Recommendations

Info

Operating InformationMULTI-RESIDENTIAL - OPERATING INFORMATIONWindsor Place8635 Old Redwood HighwayLIST APN: 064-100-024S U M M A R YP R O P O S E D F I N A N C I N GPrice: $1,285,000 Approx. Age:Down Payment: $360,000 Approx. Lot Size: 0.57 1977First Loan Amount: $925,000 New, 30 year amortizationNumber of Units: 9 Approx. Net RSF: 7,964 Term: 30 YearsCost Per Unit: $142,778 Cost Per Net RSF: $161.35 Rate: 3.50%Current GRM: 10.19 Monthly Payment: $4,154Market GRM: 9.43Current CAP: 6.08%Market CAP: 6.83%Current RentsMarket RentsA N N U A L I Z E D O P E R A T I N G D A T AScheduled Gross Income: $126,120 $136,200Less Vacancy Rate Reserve: 4% $5,045 4% $5,448Gross Operating Income: $121,075 $130,752Less Expenses: 34.06% $42,954 $42,954Net Operating Income: $78,121 $87,798 *As a % of Down PaymentLess Loan Payments: $49,844 $49,844Pre-Tax Cash Flow: 7.85% * $28,277 10.54% * $37,954Plus Principal Reduction: $17,752 $17,752Total Return Before Taxes: 12.79% * $46,029 15.47% * $55,706Current RentsMarket RentsS C H E D U L E D I N C O M EA N N U A L I Z E D E X P E N S E SNo of Units BD/ BA Approx SF Mo Rent/Unit Monthly Income Mo Rent/Unit Monthly Income Taxes New Rate 1.12% $14,3928 2/1 808 1000-1100 $8,460 $1,100 $8,800 Insurance $2,7001 5/1.5 SFR 1500 $2,000 $2,000 $2,500 $2,500 Advertising: $0On site manager $2,400Water & Sewer $7,724Gas & Electric $1,679Rubbish $5,270Landscaping (Est.) $900Total Scheduled Rent: $10,460 $11,300 Maintenance/Repair (Est.) $5,128Laundry: $50 $50 Book keeping $1,500Utility Reimbursement: Misc. $1,261Other:Parking and Storage: $0Monthly Scheduled Gross Income: $10,510 $11,350Annual Scheduled Gross: $126,120 $136,200 Total Expenses: $42,954Per Net SqFt: $5.39Per Unit: $4,773** 1.1149% plus $533.60
Multi-Family InvestmentsWindsor Place, Windsor CARent RollWindsor PlaceApt. # Unit Type Rent8645 - A 2/1 $1,0508645 - B 2/1 $1,0008645 - C 2/1 $1,0608645 - D 2/1 $1,1008655 - A 2/1 $1,0508655 - B 2/1 $1,1008655 - C 2/1 $1,0508655 - D 2/1 $1,0508635 5/1.5 SFR $2,000Total $10,460Northern California’s Source for Apartment Brokerage ServicesThe information set forth herein has been received by us from sources webelieve to be reliable. We do not warrant its accuracy or completeness.
Page 1 and 2: Multi-Family InvestmentsWindsor Pla
Page 9: Multi-Family InvestmentsWindsor Pla

Windsor Place Apartments

Create successful ePaper yourself

Delete template?

Save as template?